[KAWAN] QoQ Quarter Result on 31-Mar-2018 [#1]

Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -31.32%
YoY- -26.19%
Quarter Report
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 52,820 48,499 52,386 46,281 45,959 47,710 55,099 -2.76%
PBT 10,199 7,934 7,176 4,758 6,985 10,834 11,233 -6.21%
Tax -3,962 -838 -1,095 -739 -1,093 -2,030 -2,250 45.67%
NP 6,237 7,096 6,081 4,019 5,892 8,804 8,983 -21.53%
-
NP to SH 6,237 7,096 6,081 4,019 5,852 8,814 8,996 -21.61%
-
Tax Rate 38.85% 10.56% 15.26% 15.53% 15.65% 18.74% 20.03% -
Total Cost 46,583 41,403 46,305 42,262 40,067 38,906 46,116 0.67%
-
Net Worth 323,567 316,377 309,186 301,996 309,186 305,591 296,275 6.03%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - 8,987 - - - -
Div Payout % - - - 223.64% - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 323,567 316,377 309,186 301,996 309,186 305,591 296,275 6.03%
NOSH 359,519 359,519 359,519 359,519 359,519 359,519 269,341 21.16%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 11.81% 14.63% 11.61% 8.68% 12.82% 18.45% 16.30% -
ROE 1.93% 2.24% 1.97% 1.33% 1.89% 2.88% 3.04% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 14.69 13.49 14.57 12.87 12.78 13.27 20.46 -19.76%
EPS 1.73 1.97 1.69 1.12 1.63 2.45 3.34 -35.42%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.90 0.88 0.86 0.84 0.86 0.85 1.10 -12.48%
Adjusted Per Share Value based on latest NOSH - 359,519
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 14.53 13.34 14.41 12.73 12.64 13.12 15.15 -2.73%
EPS 1.72 1.95 1.67 1.11 1.61 2.42 2.47 -21.38%
DPS 0.00 0.00 0.00 2.47 0.00 0.00 0.00 -
NAPS 0.8899 0.8701 0.8503 0.8306 0.8503 0.8405 0.8148 6.03%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.91 2.20 2.40 2.22 2.94 3.41 4.95 -
P/RPS 13.00 16.31 16.47 17.25 23.00 25.70 24.20 -33.84%
P/EPS 110.10 111.46 141.89 198.59 180.62 139.09 148.20 -17.92%
EY 0.91 0.90 0.70 0.50 0.55 0.72 0.67 22.57%
DY 0.00 0.00 0.00 1.13 0.00 0.00 0.00 -
P/NAPS 2.12 2.50 2.79 2.64 3.42 4.01 4.50 -39.37%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 22/11/18 21/08/18 24/05/18 27/02/18 21/11/17 18/08/17 -
Price 1.65 1.97 2.45 2.15 2.64 3.10 4.70 -
P/RPS 11.23 14.60 16.81 16.70 20.65 23.36 22.98 -37.87%
P/EPS 95.11 99.81 144.85 192.33 162.19 126.45 140.72 -22.92%
EY 1.05 1.00 0.69 0.52 0.62 0.79 0.71 29.71%
DY 0.00 0.00 0.00 1.16 0.00 0.00 0.00 -
P/NAPS 1.83 2.24 2.85 2.56 3.07 3.65 4.27 -43.06%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment